REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
170 Hemphill School Rd NW, Atlanta, GA 30331
$153,0002 beds • 1 baths • 812 sqft

This property looks like a bad Long-Term investment with a projected -0.15% first-year return on $32,130 initial cash invested.

Cash On Cash
-0.15%
Cap Rate
6.82%
Rent
$1,200
Signal: High
Cashflow
-$4
Financing

Purchase Price  $153k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $32,130
Downpayment  $30,600
Closing costs  $1,530
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,200
Total Expenses  $1,204
Mortgage P&I  $814
Property Taxes  $24
Home Insurance  $54
PManagement  $120
CapEx  $60
Vacancy  $72
Maintenance  $60
Other  $0